105.5
Revenue₹M
137.2
136.3
140.4
144.9
147.6
150.7
153.3
158.5
161.0
161.5
110.5
1.81%
1.97%
52
16.65
Revenue growth%
4.83
6.26
8.82
6.96
8.92
6.36
4.41
5.90
6.93
9.56
19.38
6.36
6.64
83
21.07
Gross margin%
33.24
31.44
32.68
30.90
32.86
34.31
34.31
35.40
35.73
33.05
11.77
34.31
33.15
63
20.82
Operating margin%
19.82
22.55
25.16
27.67
28.58
31.22
28.75
28.06
26.00
27.47
17.53
28.06
27.57
95
16.51
Net margin%
18.46
17.13
18.97
21.06
21.01
18.33
18.38
17.91
17.57
17.11
6.77
17.91
18.35
68
12.37
P/E ratio (avg)x
13.40
13.33
13.15
13.55
13.83
14.35
14.29
15.23
14.73
15.50
8.658
14.73
14.06
67
24.26
EV/EBITx
32.12
35.04
36.73
35.45
34.26
33.71
31.96
30.83
33.95
33.78
31.75
33.71
33.87
81
15.46
FCF yield (avg)%
8.99
10.56
11.15
12.16
10.87
10.26
9.08
7.90
8.27
10.87
24.48
9.08
10.41
79
20.89
FCF margin%
9.43
10.19
11.49
9.30
9.19
10.07
8.72
9.62
8.99
8.35
25.53
8.99
9.36
40
1.133
FCF / Net incomex
1.534
1.442
1.695
1.690
1.738
1.721
1.819
1.936
2.252
2.449
0.270
1.936
1.729
25
29.00
ROIC%
10.07
12.50
10.33
9.90
12.40
12.53
13.55
14.25
13.22
15.11
5.30
13.55
12.51
12
9.53
Return on equity%
26.00
25.02
25.99
27.18
24.59
26.76
28.00
30.11
28.61
30.99
18.77
28.61
26.97
84
16.65
Return on assets%
8.87
7.10
5.53
6.42
4.92
2.19
0.70
0.40
0.40
0.40
4.43
0.40
3.56
25
2.91
EPS₹
9.24
10.48
10.99
12.68
12.49
14.27
15.77
14.51
14.28
14.72
3.15
3.33%
5.39%
—
13.70
EPS growth%
5.32
2.72
3.51
4.26
3.77
1.45
0.40
0.40
1.42
2.85
13.51
1.42
2.79
76
2.60
Bookvalue per sh₹
7.97
8.69
8.14
8.41
9.50
10.01
11.41
12.37
13.29
13.51
5.72
7.30%
6.75%
—
5.30
FCF per share₹
8.08
9.10
10.24
12.21
13.74
15.03
17.17
19.58
23.57
27.53
5.14
14.91%
12.81%
—
5.55
Dividend per sh₹
4.92
5.45
5.69
6.37
6.76
7.44
7.77
7.45
7.16
7.55
3.47
2.22%
3.92%
—
8.74
Div yield (avg)%
16.40
13.71
11.84
12.73
11.76
14.45
11.56
11.24
9.62
9.80
10.12
11.24
11.80
33
5.33
Payout ratio%
2.33
5.30
3.09
5.45
4.72
5.71
6.21
6.41
7.02
6.04
24.15
6.21
5.58
83
4.908
Shares (diluted)M
9.473
11.28
13.27
15.78
17.60
21.16
23.26
24.05
23.67
23.67
5.038
6.11%
10.36%
11
7.97
Buyback yield%
19.63
20.66
23.49
21.35
20.29
21.90
21.79
22.88
23.29
25.80
6.36
22.88
21.84
67
0.834
D/E ratiox
1.182
1.008
0.895
0.813
0.834
0.897
0.854
0.886
0.853
0.851
1.116
0.854
0.870
81
174.6
Enterprise value₹M
162.7
163.1
151.0
136.6
123.2
134.3
132.0
119.2
115.1
121.8
162.3
(0.22%)
(3.33%)
83
123.1
LT debt₹M
31.36
28.72
29.94
30.61
26.37
24.25
20.97
19.48
17.44
17.50
102.8
(7.87%)
(6.12%)
56
Revenue
₹161.5M
1.97%
1.00×
Cost of revenue
₹89.57M
1.78%
0.98×
Operating expenses
₹32.61M
1.81%
0.98×
Property and equipment
17.53%
Spread over hurdle
(2.95%)